(a) Condensed Consolidated Balance Sheets as of September 30, 2016
(b) Condensed Consolidated Statements of Operations for the three months ended September 30, 2016 and 2015
(c) Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2016 and 2015
(d) Notes to Condensed Consolidated Financial Statement
ASSETS
|
September 30, 2016
|
June 30, 2016
|
Current assets
|
||
Cash
|
$ 214,447
|
$ 69,621
|
Trade accounts receivable, net
|
99,491
|
474,094
|
Inventories, net
|
983,485
|
1,042,484
|
Other current assets
|
15,188
|
11,183
|
Deferred income taxes
|
23,000
|
23,000
|
Total current assets
|
1,335,611
|
1,620,382
|
Property, plant & equipment
|
||
Property, plant & equipment at cost
|
3,122,986
|
3,118,243
|
Less accumulated depreciation
|
(2,082,543)
|
(2,061,543)
|
Total property, plant & equipment
|
1,040,443
|
1,056,700
|
Other assets
|
||
Other assets
|
24,555
|
28,524
|
Deferred long-term income taxes
|
171,000
|
91,000
|
Total other assets
|
195,555
|
119,524
|
Total assets
|
$ 2,571,609
|
$ 2,796,606
|
See accompanying notes to the condensed consolidated financial statements
LIABILITIES & STOCKHOLDERS' DEFICIT
|
September 30, 2016
|
June 30, 2016
|
Current liabilities
|
||
Trade accounts payable
|
$ 493,195
|
$ 546,845
|
Due to related party
|
90,062
|
90,062
|
Due to finance company
|
82,137
|
82,905
|
Accrued liabilities
|
356,658
|
382,742
|
Current maturities of long-term debt
|
288,423
|
305,104
|
Deferred revenue
|
162,599
|
112,638
|
Total current liabilities
|
1,473,074
|
1,520,296
|
Long-term liabilities
|
||
Long-term debt less current portion
|
1,598,440
|
1,671,601
|
Total Long-term liabilities
|
1,598,440
|
1,671,601
|
Total liabilities
|
3,071,514
|
3,191,897
|
Stockholders' deficit
|
||
Common Stock
|
143,151
|
143,151
|
Paid-in-capital
|
2,457,975
|
2,457,975
|
Accumulated deficit
|
(3,101,031)
|
(2,996,417)
|
Total stockholders' deficit
|
(499,905)
|
(395,291)
|
Total liabilities and stockholders' deficit
|
$ 2,571,609
|
$ 2,796,606
|
Three Months Ended
|
||
September 30, 2016
|
September 30, 2015
|
|
Net Revenue
|
$ 502,174
|
$ 1,406,737
|
Cost of sales
|
525,000
|
1,140,959
|
Gross profit (loss)
|
(22,826)
|
265,778
|
Operating expenses
|
||
Sales & marketing
|
25,356
|
25,005
|
General & administrative
|
97,018
|
136,006
|
Total operating expenses
|
122,374
|
161,011
|
Operating income (loss)
|
(145,200)
|
104,767
|
Other expenses
|
||
Interest expense
|
(39,414)
|
(36,249)
|
Total other expenses
|
(39,414)
|
(36,249)
|
Net income (loss)
|
(184,614)
|
68,518
|
Income tax benefit (expense)
|
80,000
|
(27,000)
|
Net income (loss)
|
(104,614)
|
41,518
|
Basic and diluted net income (loss) per share
|
$ (0.07)
|
$ 0.03
|
Weighted -average common shares used in the computation of EPS
|
||
Basic and diluted
|
1,431,503
|
1,431,503
|
See accompanying notes to the condensed consolidated financial statements
Three Months Ended
|
||
September 30, 2016
|
September 30, 2015
|
|
Cash flows from operating activities:
|
||
Net income (loss)
|
$ (104,614)
|
$ 41,518
|
Adjustments to reconcile net income (loss) to
|
||
net cash flows from operating activities-continuing operations:
|
||
Depreciation and amortization
|
24,969
|
17,694
|
Deferred income taxes
|
(80,000)
|
-
|
Receivables
|
374,603
|
(100,381)
|
Inventories
|
58,999
|
358,203
|
Prepaids & other assets
|
(4,005)
|
7,905
|
Accounts payable and due to finance company
|
(54,418)
|
(126,687)
|
Deferred revenue
|
49,961
|
(97,703)
|
Accrued liabilities
|
(26,084)
|
82,418
|
Net cash flows from operating activities
|
239,411
|
182,967
|
Cash flows from investing activities:
|
||
Purchases of property and equipment
|
(4,743)
|
(4,541)
|
Net cash flows from investing activities
|
(4,743)
|
(4,541)
|
Cash flows from financing activities:
|
||
Principal payments on long-term debt
|
(89,842)
|
(62,602)
|
Net cash flows from financing activities
|
(89,842)
|
(62,602)
|
Net change in cash
|
144,826
|
115,824
|
Cash-continuing operations
|
||
Beginning of year
|
69,621
|
55,042
|
End of period
|
$ 214,447
|
$ 170,866
|
See accompanying notes to the condensed consolidated financial statements
Three Months Ended
|
||
September 30, 2016
|
September 30, 2015
|
|
Net income (loss)
|
$ (104,614)
|
$41,518
|
Weighted -average common shares used in the computation of EPS
|
||
Basic and diluted
|
1,431,503
|
1,431,503
|
Basic and diluted net income (loss) per share
|
(0.07)
|
0.03
|
3. COMPREHENSIVE INCOME
The Company has no significant components of other comprehensive income and accordingly, comprehensive income is the same as net income for all periods.
September 30, 2016
|
June 30, 2016
|
||
Raw Material
|
$605,569
|
$624,011
|
|
Work in Process
|
377,916
|
418,473
|
|
Finished Goods
|
-
|
-
|
|
Inventory
|
$983,485
|
$1,042,484
|
Long-term debt consisted of the following:
September 30, 2016
|
June 30, 2016
|
|
Note payable — bank, payable in monthly installments of $6,672including interest at6.0% with a balloon payment in January 2023. Effective June 2015, the interest rate is10% due to payment default in accordance with the terms of the note. The note is secured by the first mortgage on property owned by the Company, continuing commercial guarantees from both the Company and the chief executive officer/key stockholder and by the assignment of a life insurance policy on the chief executive officer/key stockholder.
|
$838,441
|
$844,708
|
Note payable — SBA, payable in monthly installments of $20,503including interest at the prime rate (as published by the Wall Street Journal) plus1% adjusted every calendar quarter(4.25% at September 30, 2016), maturing in May 2018. The note is secured by the assets of the Company and the unconditional guarantee of the chief executive officer/key stockholder.
|
396,697
|
472,145
|
Note payable — SBA, payable in monthly installments of $5,107, including interest and SBA fees for an interest rate of5.2% maturing March 2033. The note is secured by a second mortgage on property owned by the Company and an unconditional guarantee from both the Company and the chief executive officer/key stockholder.
|
651,725
|
659,852
|
Total Debt
|
1,886,863
|
1,976,705
|
Less current maturities
|
288,423
|
305,104
|
Long term Debt
|
$1,598,440
|
$1,671,601
|
6. RECENTLY ISSUED ACCOUNTING GUIDANCE
Management's discussion and analysis of financial condition and results of operations, as well as other portions of this document, include certain forward-looking statements about the Company’s business and products, revenues, expenditures and operating and capital requirements. From time to time, information provided by the Company or statements made by its directors, officers or employees may contain “forward-looking” information subject to numerous risks and uncertainties. Any statements made herein that are not statements of historical fact are forward-looking statements including, but not limited to, statements concerning the characteristics and growth of the Company’s markets and customers, the Company’s objectives and plans for its future operations and products and the Company’s expected liquidity and capital resources. Such forward-looking statements are based on a number of assumptions and involve a number of risks and uncertainties, and, accordingly, actual results could differ materially for those discussed. Among the factors that could cause actual results to differ materially from those projected in any forward-looking statement are as follows: the effect of business and economic conditions; conditions in the industries in which the Company operates, particularly the airline industry; the Company’s ability to win government contracts; the impact of competitive products and continued pressure on prices realized by the Company for its products; constraints on supplies of raw material used in manufacturing certain of the Company’s products or services provided; capacity constraints limiting the production of certain products; changes in anticipated operating results, credit availability, equity market conditions or the Company’s debt levels may further enhance or inhibit the Company’s ability to maintain or raise appropriate levels of cash; requirements for unseen maintenance, repairs or capital asset acquisitions; difficulties or delays in the development, production, testing and marketing of products; market acceptance issues, including the failure of products to generate anticipated sales levels; difficulties in manufacturing process and in realizing related cost savings and other benefits; the effects of changes in trade, monetary and fiscal policies, and laws and regulations; foreign exchange rates and fluctuations in those rates; the cost and effects of legal and administrative proceedings, including environmental proceedings; and the risk factors reported from time to time in the Company’s SEC reports. The Company undertakes no obligation to update any forward-looking statement as a result of future events or developments.
As indicated above, the Company believes that its financial position and debt capacity are not good enough for it to meet its current and future cash requirements. Our recent operating results indicate substantial doubt exists related to the Company’s ability to continue as a going concern.